GRAIL, Inc. (GRAL)
NASDAQ: GRAL · Real-Time Price · USD
52.20
-2.82 (-5.13%)
At close: Apr 28, 2026, 4:00 PM EDT
53.24
+1.04 (1.99%)
After-hours: Apr 28, 2026, 7:55 PM EDT
GRAIL Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2018 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 2, 2022 | 2021 - 2019 |
| Revenue | 147.17 | 125.6 | 93.11 | 55.55 | 14.61 | Upgrade
|
| Revenue Growth (YoY) | 17.18% | 34.90% | 67.61% | 280.17% | - | Upgrade
|
| Cost of Revenue | 75.86 | 69.73 | 54.83 | 38.11 | 11.54 | Upgrade
|
| Gross Profit | 71.32 | 55.87 | 38.28 | 17.44 | 3.08 | Upgrade
|
| Selling, General & Admin | 275.89 | 336.43 | 345.24 | 296.44 | 234.06 | Upgrade
|
| Research & Development | 195.73 | 313.3 | 338.75 | 329.58 | 282.51 | Upgrade
|
| Amortization of Goodwill & Intangibles | 133.89 | 133.89 | 133.89 | 133.89 | 44.63 | Upgrade
|
| Operating Expenses | 605.51 | 783.62 | 817.87 | 759.9 | 561.2 | Upgrade
|
| Operating Income | -534.2 | -727.75 | -779.6 | -742.46 | -558.12 | Upgrade
|
| Interest & Investment Income | 28.65 | 26.73 | 7.95 | 1.74 | 0.33 | Upgrade
|
| Currency Exchange Gain (Loss) | - | 0.06 | - | - | -0.24 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.99 | - | -0.21 | -0.24 | - | Upgrade
|
| EBT Excluding Unusual Items | -506.54 | -700.95 | -771.85 | -740.96 | -558.03 | Upgrade
|
| Merger & Restructuring Charges | 0.03 | -40.47 | -17.32 | - | -707.22 | Upgrade
|
| Impairment of Goodwill | - | -888.94 | -608.47 | -4,700 | - | Upgrade
|
| Asset Writedown | -28 | -532 | -110 | - | - | Upgrade
|
| Pretax Income | -534.5 | -2,162 | -1,508 | -5,441 | -1,265 | Upgrade
|
| Income Tax Expense | -126.15 | -135.36 | -41.95 | -42.29 | -17.48 | Upgrade
|
| Net Income | -408.35 | -2,027 | -1,466 | -5,399 | -1,248 | Upgrade
|
| Net Income to Common | -408.35 | -2,027 | -1,466 | -5,399 | -1,248 | Upgrade
|
| Shares Outstanding (Basic) | 37 | 32 | 31 | 31 | - | Upgrade
|
| Shares Outstanding (Diluted) | 37 | 32 | 31 | 31 | - | Upgrade
|
| Shares Change (YoY) | 15.21% | 2.74% | - | - | - | Upgrade
|
| EPS (Basic) | -11.11 | -63.54 | -47.21 | -173.89 | - | Upgrade
|
| EPS (Diluted) | -11.11 | -63.54 | -47.21 | -173.89 | - | Upgrade
|
| Free Cash Flow | -299.92 | -582.36 | -608.69 | -584.17 | -758.06 | Upgrade
|
| Free Cash Flow Per Share | -8.16 | -18.25 | -19.60 | -18.81 | - | Upgrade
|
| Gross Margin | 48.46% | 44.48% | 41.11% | 31.40% | 21.05% | Upgrade
|
| Operating Margin | -362.98% | -579.44% | -837.33% | -1336.56% | -3819.61% | Upgrade
|
| Profit Margin | -277.46% | -1613.92% | -1574.23% | -9719.35% | -8539.39% | Upgrade
|
| Free Cash Flow Margin | -203.79% | -463.68% | -653.76% | -1051.62% | -5187.90% | Upgrade
|
| EBITDA | -377.85 | -569.7 | -620.9 | -587.7 | -499.67 | Upgrade
|
| EBITDA Margin | -256.74% | - | - | - | - | Upgrade
|
| D&A For EBITDA | 156.34 | 158.06 | 158.7 | 154.76 | 58.45 | Upgrade
|
| EBIT | -534.2 | -727.75 | -779.6 | -742.46 | -558.12 | Upgrade
|
| Revenue as Reported | 147.17 | 125.6 | 93.11 | 55.55 | 14.61 | Upgrade
|
| Advertising Expenses | 15.1 | 17.7 | 21.9 | 24.5 | 7.6 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.